1.545
Revenue¥B
0.921
0.956
0.983
0.994
1.028
1.037
1.076
1.131
1.160
1.197
1.613
3.08%
2.72%
11
12.52
Revenue growth%
1.71
0.40
0.40
0.94
0.40
1.80
0.40
0.40
0.40
1.23
7.01
0.40
0.40
81
28.84
Gross margin%
14.73
12.16
12.22
10.80
11.94
14.01
11.55
14.17
16.61
13.98
28.83
14.01
13.10
37
16.57
Operating margin%
23.21
24.17
24.99
25.30
26.32
25.51
26.34
23.75
23.31
20.66
19.87
23.75
24.58
23
15.70
Net margin%
7.98
5.43
5.96
4.19
1.23
0.40
0.40
0.40
0.40
0.40
15.24
0.40
0.82
31
14.66
P/E ratio (avg)x
15.97
17.43
19.64
20.88
21.06
24.81
26.09
30.70
36.97
43.94
10.92
30.70
22.94
35
33.66
EV/EBITx
16.70
15.10
15.02
13.88
14.54
14.72
14.71
13.39
11.90
10.65
6.373
13.39
14.62
74
10.69
FCF yield (avg)%
26.85
26.04
23.98
24.45
25.64
25.22
25.89
22.90
25.56
27.63
3.11
25.56
25.60
42
25.40
FCF margin%
0.40
2.93
4.89
6.59
4.81
7.45
10.36
11.76
14.35
13.51
27.49
11.76
7.02
73
0.698
FCF / Net incomex
0.907
0.809
0.867
0.779
0.845
0.900
0.989
1.042
1.068
1.186
0.828
1.042
0.903
20
25.07
ROIC%
0.40
0.40
1.08
0.89
0.54
0.40
1.53
2.65
5.17
2.20
2.66
2.20
0.99
5
3.23
Return on equity%
8.21
11.07
13.02
10.94
9.47
8.02
8.90
10.95
13.69
13.21
2.00
10.95
10.94
21
3.92
Return on assets%
25.71
25.67
23.78
25.45
25.09
25.03
27.64
25.96
27.63
24.67
6.02
25.96
25.56
15
109.26
EPS¥
60.29
60.03
62.63
68.55
64.66
59.17
62.10
63.67
63.22
58.93
111.50
(1.84%)
(0.34%)
—
29.98
EPS growth%
18.11
15.62
14.35
13.27
10.45
10.70
10.90
12.83
11.67
10.67
9.91
10.90
12.25
41
115.45
Bookvalue per sh¥
188.66
195.82
193.24
190.39
182.71
172.12
161.24
146.12
138.26
132.84
165.95
(6.18%)
(4.17%)
—
37.76
FCF per share¥
161.02
185.44
176.48
198.81
227.33
257.38
269.98
290.86
284.75
333.69
173.20
7.98%
7.81%
—
60.74
Dividend per sh¥
164.28
177.28
156.22
143.15
124.89
112.74
118.08
120.41
124.72
126.13
187.86
0.20%
(2.42%)
—
25.97
Div yield (avg)%
19.68
18.04
16.78
19.69
16.85
15.20
15.96
17.65
14.90
13.04
5.39
15.20
16.82
90
9.26
Payout ratio%
11.46
13.98
11.88
12.78
14.67
11.90
10.63
7.77
10.19
12.28
16.18
10.63
11.89
33
7.292
Shares (diluted)M
12.50
14.45
14.61
15.65
15.38
17.93
20.35
23.54
23.19
26.93
7.221
11.85%
9.55%
74
10.94
Buyback yield%
8.57
7.03
7.92
7.09
7.17
6.47
7.20
9.50
9.13
9.14
14.34
9.13
7.56
23
1.106
D/E ratiox
1.462
1.570
1.509
1.585
1.816
1.831
1.860
1.925
2.068
2.082
1.783
1.925
1.824
95
1.301
Enterprise value¥B
2.135
2.073
2.279
2.510
2.388
2.408
2.436
2.358
2.363
2.365
0.597
(0.20%)
2.22%
8
1.303
LT debt¥B
1.236
1.340
1.474
1.679
1.839
1.885
1.976
2.221
2.401
2.838
0.164
9.07%
10.13%
92
Revenue
¥1.197B
2.72%
1.00×
Cost of revenue
¥837.7M
2.72%
1.00×
Operating expenses
¥234.2M
3.23%
1.05×
Property and equipment
15.78%
Spread over hurdle
(0.18%)